Kuala Lumpur Kepong Bhd
KLSE:KLK
Intrinsic Value
The intrinsic value of one KLK stock under the Base Case scenario is 24.83 MYR. Compared to the current market price of 20.12 MYR, Kuala Lumpur Kepong Bhd is Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kuala Lumpur Kepong Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Kuala Lumpur Kepong Bhd
Balance Sheet Decomposition
Kuala Lumpur Kepong Bhd
Current Assets | 10.7B |
Cash & Short-Term Investments | 2.6B |
Receivables | 3.8B |
Other Current Assets | 4.2B |
Non-Current Assets | 21.5B |
Long-Term Investments | 3.3B |
PP&E | 16.9B |
Intangibles | 413.6m |
Other Non-Current Assets | 874.1m |
Free Cash Flow Analysis
Kuala Lumpur Kepong Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Kuala Lumpur Kepong Bhd
Revenue
|
22.6B
MYR
|
Operating Expenses
|
-20.8B
MYR
|
Operating Income
|
1.8B
MYR
|
Other Expenses
|
-1.2B
MYR
|
Net Income
|
584.5m
MYR
|
KLK Profitability Score
Profitability Due Diligence
Kuala Lumpur Kepong Bhd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Kuala Lumpur Kepong Bhd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
KLK Solvency Score
Solvency Due Diligence
Kuala Lumpur Kepong Bhd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Score
Kuala Lumpur Kepong Bhd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KLK Price Targets Summary
Kuala Lumpur Kepong Bhd
According to Wall Street analysts, the average 1-year price target for KLK is 23.16 MYR with a low forecast of 20.2 MYR and a high forecast of 27.88 MYR.
Dividends
Current shareholder yield for KLK is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one KLK stock under the Base Case scenario is 24.83 MYR.
Compared to the current market price of 20.12 MYR, Kuala Lumpur Kepong Bhd is Undervalued by 19%.